BQ TECHON Rev 2

NO URAIAN PEKERJAAN DESKRIPSI SINGKAT KUANTITAS SATUAN PT. TECHON PRATAMA ABADI JAYA PT.
KUANTITAS SATUAN PT. TECHON PRATAMA ABADI JAYA PT.EBENHAEZER JAYA MANDIRI CUT OFF CITRUS 6,7,8 Eskalasi 30%
H. Satuan Jumlah H. Satuan Jumlah H. Satuan Jumlah H. Satuan Jumlah
I. PEKERJAAN PERSIAPAN :
1 Pas. Bouwplank Kayu Borneo 56.00 M1 21,774 1,219,344 26,250 1,470,000 26,250 1,470,000 28,306 1,585,147
2 Pekerjaan anti rayap 160.00 M2 12,960 2,073,600 31,500 5,040,000 31,500 5,040,000 16,848 2,695,680
3 Kebersihan Selama Proyek Berjalan Di dalam Kavling 1.00 Ls 100,000 100,000 892,500 892,500 892,500 892,500 130,000 130,000
4 Air Kerja & Listrik Kerja Selama Kerja 1.00 Ls 100,000 100,000 892,500 892,500 892,500 892,500 130,000 130,000
5 Keamanan Selama Kerja 1.00 Ls 100,000 100,000 262,500 262,500 262,500 262,500 130,000 130,000
6 Shop drawing dan As built drawing 1.00 Ls 100,000 100,000 262,500 262,500 262,500 262,500 130,000 130,000
7 Bedeng pekerja 1.00 Ls 872,200 872,200 315,000 315,000 872,200 872,200 1,133,860 1,133,860
8 Mobolisasi dan Tenaga Kerja 1.00 Ls 4,200,000 4,200,000 - - -
Sub Total I. 4,565,144 9,135,000 9,692,200 5,934,687
II. PEKERJAAN PONDASI :
1 Pondasi mini pile 20x20
20x20 segi empat panjang 8
2 Potong tiang pancang meter 10.00 ttk 165,570 1,655,700 85,000 849,999 165,570 1,655,700 215,241 2,152,410
3 Galian Tanah - 23.38 M3 27,595 645,033 64,103 1,498,396 64,103 1,498,396 35,874 838,543
4 Mini pile cap 60 x 80 dan 50 x 50 tebal 40 cm 1.71 M3 3,366,877 5,757,259 4,274,229 7,296,109 4,274,229 7,296,109 4,376,940 7,471,437
5 Pemadatan Tanah Dasar Pondasi Dengan Stamper 26.55 M2 2,594 68,871 27,346 726,040 27,346 726,040 3,372 89,532
6 Urug Pasir Bawah Pondasi Pasir Urug Darat t = 5 cm 1.33 M3 241,732 320,899 340,122 451,512 340,122 451,512 314,252 417,169
7 Lantai kerja bawah pondasi 1.33 M3 1,182,306 1,569,511 1,752,307 2,326,188 1,752,307 2,326,188 1,536,998 2,040,365
8 Rolag bata 1 PC : 5 Psr 12.45 M1 35,489 442,000 48,365 602,369 48,365 602,369 46,136 574,600
9 Sloof K-175 6.26 M3 3,990,094 24,979,983 4,456,806 27,901,834 4,456,806 27,901,834 5,187,122 32,473,979
10 Urugan Tanah Kembali Padat dgn. Stamper Mesin 14.27 M3 - - - - - - -
10' Urugan Tanah Kembali Padat dgn. Stamper Mesin 15.41 M3 31,293 482,225 61,378 945,837 61,378 945,837 40,681 626,893
Sub Total II. 35,921,482 - 42,598,284 43,403,984 46,684,926
III. PEKERJAAN KONSTRUKSI BETON : -
1 Kolom Struktur ready mix K-225 6.72 M3 5,370,285 36,088,313 5,315,238 35,705,643 5,370,285 36,075,427 6,981,371 46,898,054
2 Balok ready mix K-225 8.26 M3 5,619,307 46,440,411 5,339,103 44,124,685 5,619,307 46,440,411 7,305,099 60,372,535
3 Kanopi Jalusi Beton - M - - - - - -
4 Dak beton ready mix K-225 10.13 M3 4,815,086 48,769,899 4,478,100 45,356,716 4,815,086 48,769,899 6,259,612 63,400,869
Sub Total III. 131,298,624 - 125,187,045 131,285,738 170,671,459
IV. PEKERJAAN DINDING : -
1 Pas. Bata Bata Press ex Lokal 308.01 M2 81,565 25,122,836 128,309 39,520,369 128,309 39,520,369 106,035 32,659,686
2 Plester & Acian Dinding 1 PC : 5 Psr & 1 PC : 3 Psr 541.70 M2 - - - - - - -
2 Plester & Acian Dinding 1 PC : 5 Psr & 1 PC : 3 Psr 544.30 M2 52,698 28,683,521 99,330 54,065,297 99,330 54,065,297 68,507 37,288,578
3 Keramik dinding KM dan R. service Kerami 25 x 50 platinum seires 60.18 M2 - - - - - - -
3 Keramik dinding KM dan R. service Kerami 25 x 50 platinum seires 50.58 M2 152,232 7,699,895 235,466 11,909,862 235,466 11,909,862 197,902 10,009,863
4 Keramik dinding KM Pembantu Keramik 20x25 Asia Tile 7.00 M2 116,788 817,516 235,466 1,648,261 235,466 1,648,261 151,824 1,062,771
5 Pasang dinding batu alam 14.15 M2 285,951 4,046,208 472,500 6,683,513 472,500 6,683,513 371,736 5,258,210
Sub Total IV. 66,369,976 - 113,827,301 113,827,301 - 86,279,108
V. PEKERJAAN ATAP : - -
1 Kuda - Kuda & Gording Non Exposed Baja ringan 53.95 M2 126,360 6,817,122 118,938 6,416,697 126,360 6,817,122 164,268 8,862,259
2 Pasang Genteng Genteng beton flat 53.95 M2 136,153 7,345,454 155,226 8,374,427 155,226 8,374,427 176,999 9,549,091
3 Pasang genteng nok (incl. nok ujung & trihek) 33.00 M' 102,883 3,395,139 152,484 5,031,977 152,484 5,031,977 133,748 4,413,681
4 Flashing - M1 - - - - - - - -
5 Listplank GRC Board 29.00 M1 64,374 1,866,846 99,736 2,892,342 99,736 2,892,342 83,686 2,426,900
6 Lapisan Aluminium Foil 53.95 M2 14,305 771,755 - - - - 18,597 1,003,281
7 Waterproofing Coating Canopy Beton 51.23 M2 32,400 1,659,832 86,920 4,452,866 86,920 4,452,866 42,120 2,157,781
Sub Total V. 21,856,148 - 27,168,309 27,568,734 - 28,412,992
VI. PEKERJAAN PLAFOND : - -
Plafond Gypsum Jaya board 9 mm + Rangka Eka
1 furing PT. Winsen Kencana / PT. Kaca Lia 84.87 M2 81,000 6,874,571 107,384 9,113,814 107,384 9,113,814 105,300 8,936,943
2 Plafond gypsum water base 9 mm kamar mandi PT. Winsen Kencana / PT. Kaca Lia 11.80 M2 96,120 1,134,216 127,518 1,504,718 127,518 1,504,718 124,956 1,474,481
3 Plafond luar plaster board 9 mm rangka Eka furing PT. Winsen Kencana / PT. Kaca Lia 19.00 M2 96,120 1,826,280 127,518 2,422,851 127,518 2,422,851 124,956 2,374,164
4 Ekspose beton KM Tamu PT. Winsen Kencana / PT. Kaca Lia 3.77 M2 27,319 103,078 138,009 520,726 138,009 520,726 35,515 134,001
5 Shadow line plafond PT. Winsen Kencana / PT. Kaca Lia 88.50 M1 16,200 1,433,700 24,161 2,138,284 24,161 2,138,284 21,060 1,863,810
6 Main Hole + Tutup PT. Winsen Kencana / PT. Kaca Lia 2.00 Bh 165,570 331,140 262,500 525,000 262,500 525,000 215,241 430,482
Sub Total VI. 11,702,985 - 16,225,394 16,225,394 - 15,213,881
VII. PEKERJAAN LANTAI : - -
1 Pemadatan Tanah Lantai Dasar Dengan Stemper Machine 88.50 M2 2,594 229,569 27,346 2,420,132 27,346 2,420,132 3,372 298,440
2 Urugan Pasir t = 5 cm Pasir Urug Darat 4.43 M3 241,732 1,069,664 340,122 1,505,040 340,122 1,505,040 314,252 1,390,563
3 Lantai kerja 7 cm + wiremesh M6 1 PC : 3 Psr : 5 Krl 88.50 M2 89,848 7,951,548 143,515 12,701,068 143,515 12,701,068 116,802 10,337,012
4 Finishing lantai - - - - - - -
Essenza Homogenius Tile Ivory
Homogenius Tile 60 x 60 Polished 60x60 85.47 M2 163,439 13,968,314 112,844 9,644,201 163,439 13,968,314 212,471 18,158,808
Platinum 30x30 Cargo Dark Grey/Cargo Grey ex Asia Tile in Teras 22.38 M2 118,804 2,658,240 251,129 5,619,003 251,129 5,619,003 154,445 3,455,711
ex Asia Tile in KM Utama, Anak,
Platinum 40x40 Transit Grey Tamu 9.89 M2 126,641 1,252,875 251,129 2,484,447 251,129 2,484,447 164,633 1,628,738
Platinum series 20x20 ex Asia Tile in KM pembantu 1.75 M2 175,469 307,071 182,861 320,008 175,469 307,071 228,110 399,192
Platinum Oscar Black 30x30 ex Asia Tile in Carport 16.50 M2 112,429 1,855,079 274,955 4,536,753 274,955 4,536,753 146,158 2,411,602
5 Plint Keramik Lantai - - - - - - -
Essenza Homogenius Tile Ivory
Homogenius Tile 60 x 60 Polished 60x60 88.50 M1 32,753 2,898,641 22,841 2,021,392 32,753 2,898,641 42,579 3,768,233
6 Railling balkon Besi hollow finish cat 4.50 M1 496,710 2,235,195 739,200 3,326,400 739,200 3,326,400 645,723 2,905,754
Sub Total VII. 34,426,195 44,578,444 49,766,869 - 44,754,053
VIII. PEKERJAAN KUSEN, PINTU & JENDELA -
Alumunium powder coating kaca 5

mm ex. Pt. Winsen Kencana
1 Kusen pintu jendela dan daun jendela PJ Perkasa 1.00 unit 8,574,282 8,574,282 11,146,567 11,146,567 8,574,282 11,146,567 11,146,567 11,146,567

2 Kusen jendela dan daun jendela J1 Perkasa 1.00 unit 2,560,896 2,560,896 3,329,165 3,329,165 2,560,896 3,329,165 3,329,165 3,329,165



6 Kusen pintu dan daun pintu PS2 Perkasa 1.00 unit 7,695,000 7,695,000 10,003,500 10,003,500 10,003,500 10,003,500 10,003,500 10,003,500

7 Kusen bouvenligh dan daun jendela BV Perkasa 3.00 unit 621,756 1,865,268 808,283 2,424,848 808,283 808,283 808,283 2,424,848
ex. Onasis BD/ONS 8811-40 SS ;
8 Lock case dan cylinder pintu alumunium CY/ONS 60 mm DO 1.00 unit 153,400 153,400 199,420 199,420 199,420 199,420 199,420 199,420
9 Handle pintu alumunium ex. Onasis LHD/ONS 203 Alu 1.00 unit 130,000 130,000 169,000 169,000 130,000 169,000 169,000 169,000
10 Engsel pintu alumunium ex. Onasis HI/ONS 432 SUS 304 1.50 Set 46,150 69,225 59,995 89,993 59,995 59,995 59,995 89,993
11 Door stopper ex. Onasis DS/ONS 01 SS 1.00 bh 78,000 78,000 101,400 101,400 78,000 101,400 101,400 101,400
NO URAIAN PEKERJAAN DESKRIPSI SINGKAT KUANTITAS SATUAN PT. TECHON PRATAMA ABADI JAYA PT.EBENHAEZER JAYA MANDIRI CUT OFF CITRUS 6,7,8 Eskalasi 30%
12 Engsel jendela alumunium BV ex. Onasis FS/ONS Case HG 10" 5.00 Set 49,270 246,350 64,051 320,255 64,051 64,051 64,051 320,255
13 Engsel jendela alumunium ex. Onasis FS/ONS Case HG 16" 22.00 Set - - - - - - -
13 Engsel jendela alumunium ex. Onasis FS/ONS Case HG 16" 6.00 Set 92,950 557,700 120,835 725,010 120,835 120,835 120,835 725,010
14 Rambuncis ex. Onasis RB/ONS 510 B 11.00 Bh 11,830 130,130 15,379 169,169 15,379 15,379 15,379 169,169
15 Rel pintu geser PS2 1.00 unit 7,125,000 7,125,000 9,262,500 9,262,500 9,262,500 9,262,500 9,262,500 9,262,500
16 Handle pintu geser alumunium PS2 ex. Onasis FH/ONS 003 1.00 unit 91,000 91,000 118,300 118,300 118,300 118,300 118,300 118,300
ex. Onasis BD/ONS 5000 SS ;

CY/ONS60 mm DO ; ESC/ONS
17 Kunci pintu geser alumunium PS2 200(Clip On) 1.00 Set 163,800 163,800 212,940 212,940 212,940 212,940 212,940 212,940
Kusen kayu damar / setara ex.
18 Kusen pintu P1 Mitra Interindo 1.00 unit 884,500 884,500 1,149,850 1,149,850 1,149,850 1,149,850 1,149,850 1,149,850
Daun pintu engineering wood ex.
19 Daun pintu P1 Mitra Interindo 1.00 unit 1,265,500 1,265,500 1,645,150 1,645,150 1,645,150 1,645,150 1,645,150 1,645,150
20 Kusen pintu P2 Mitra Interindo 3.00 unit 834,500 2,503,500 1,084,850 3,254,550 1,084,850 1,084,850 1,084,850 3,254,550
22 Kusen pintu P3 Mitra Interindo 3.00 unit 834,500 2,503,500 1,084,850 3,254,550 1,084,850 1,084,850 1,084,850 3,254,550
24 Kusen pintu P4 Mitra Interindo 1.00 unit 934,500 934,500 1,214,850 1,214,850 1,214,850 1,214,850 1,214,850 1,214,850
26 Kusen pintu PVC dan daun pintu PVC lengkap P5 1.00 unit 340,000 340,000 442,000 442,000 442,000 442,000 442,000 442,000
27 Kusen pintu dan daun pintu PS1 Mitra Interindo 1.00 unit 1,034,500 1,034,500 1,344,850 1,344,850 1,344,850 1,344,850 1,344,850 1,344,850
28 Daun pintu PS1 Mitra Interindo 1.00 unit 1,123,000 1,123,000 1,459,900 1,459,900 1,459,900 1,459,900 1,459,900 1,459,900
29 Rel pintu geser PS1 Atas bawah 1.00 Set 1,200,000 1,200,000 1,560,000 1,560,000 1,560,000 1,560,000 1,560,000 1,560,000
30 Handle pintu geser PS1 ex. Onasis FH/ONS 003 1.00 unit 91,000 91,000 118,300 118,300 118,300 118,300 118,300 118,300
ex. Onasis BD/ONS 5000 SS ;
CY/ONS60 mm DO ; ESC/ONS
31 Kunci pintu geser PS1 200(Clip On) 1.00 Set 163,800 163,800 212,940 212,940 212,940 212,940 212,940 212,940
32 Cat duco daun pintu kayu dan kusen pintu kayu Warna sesuai approval 8.00 unit 1,169,875 9,359,000 1,520,838 12,166,700 1,169,875 1,520,838 1,520,838 12,166,700
33 Handle pintu engineering P1 ex. Onassis PH/ONS 418*300 1.00 unit 351,000 351,000 456,300 456,300 351,000 456,300 456,300 456,300
34 Handle pintu engineering P2 ex. Onassis LHD ONS 714 Tube SS 3.00 unit 158,600 475,800 206,180 618,540 158,600 206,180 206,180 618,540
35 Handle pintu engineering P3 ex. Onassis LHD ONS 203 3.00 unit 130,000 390,000 169,000 507,000 130,000 169,000 169,000 507,000
36 Handle pintu engineering P4 ex. Onassis LHD ONS 203 1.00 unit 130,000 130,000 169,000 169,000 130,000 169,000 169,000 169,000
37 Lock case and cylinder pintu engineering CY/ONS 60 mm DO 8.00 unit - - - - - - -
37 Lock case and cylinder pintu engineering CY/ONS 60 mm DO 1.00 unit 158,600 158,600 206,180 206,180 158,600 206,180 206,180 206,180
38 Lock case and cylinder pintu engineering CY/ONS 60 mm DO 7.00 unit 153,400 1,073,800 199,420 1,395,940 199,420 199,420 199,420 1,395,940
39 Engsel pintu engineering ex. Onasis HI/ONS 432 SUS 304 12.00 set - - - - - - -
39 Engsel pintu engineering ex. Onasis HI/ONS 432 SUS 304 10.50 set 46,150 484,575 59,995 629,948 59,995 59,995 59,995 629,948
40 Door stopper ex. Onasis DS/ONS 01 SS 1.00 bh 78,000 78,000 101,400 101,400 78,000 101,400 101,400 101,400
41 Kusen dan daun pintu besi PB Finish cat besi 1.00 unit 1,300,000 1,300,000 1,690,000 1,690,000 1,690,000 1,690,000 1,690,000 1,690,000
42 Pekerjaan Kusen, Pintu, Jendela dan Penggantung - - - - -

Sub Total VIII. 69,897,769 90,867,100 62,504,618 - 90,867,100
IX. PEKERJAAN PENGECATAN : -
1 Cat Dinding Dalam Cat Tembok Cendana ex. Mowilex 286.47 M2 - - - - -
1 Cat Dinding Dalam Cat Tembok Cendana ex. Mowilex 289.07 M2 14,364 4,152,201 25,932 7,496,130 25,932 7,496,130 18,673 5,397,862
2 Cat Dinding Luar Cat Tembok Mowilex Weathercoat 255.23 M2 28,080 7,166,718 35,959 9,177,572 35,959 9,177,572 36,504 9,316,733
3 Cat Listplank Cat Tembok Mowilex Weathercoat 29.00 M1 16,848 488,592 14,483 420,019 16,848 488,592 21,902 635,170
4 Cat Plafond + List Cat Tembok Cendana ex. Mowilex 96.67 M2 14,364 1,388,586 24,685 2,386,294 24,685 2,386,294 18,673 1,805,162
5 Cat kisi2 atap carport dan ornamen kolom - M1 - -
Sub Total IX. 13,196,097 - 19,480,016 19,548,589 - 17,154,927
X. PEKERJAAN INSTALASI AIR : - -
1 Ground water tank Kapasitas 1 m3 1.00 unit 4,421,463 4,421,463 5,011,952 5,011,952 5,011,952 5,011,952 5,747,902 5,747,902
2 Stainless Water Torn + instalasi + tower Kapasitas 500 liter 1.00 unit 1,080,068 1,080,068 4,725,000 4,725,000 4,725,000 4,725,000 1,404,088 1,404,088
3 Pompa DUB 125 watt 1.00 unit 423,307 423,307 2,625,000 2,625,000 2,625,000 2,625,000 550,299 550,299
4 Instalasi Air Bersih PVC ¾" type AW-Ex WESPEX 62.27 M1 25,969 1,617,162 25,533 1,590,031 25,969 1,617,162 33,760 2,102,311
5 Instalasi Air Bersih PVC ½" type AW-Ex WESPEX 20.76 M1 21,230 440,684 23,156 480,671 23,156 480,671 27,599 572,889
6 Instalasi air panas PVC ¾" type AW-Ex WESPEX 10.00 M1 34,689 346,890 25,533 255,333 34,689 346,890 45,096 450,957
7 Instalasi Air Kotor PVC 4" type D-Ex. WAVIN 20.76 M1 70,565 1,464,760 59,306 1,231,049 70,565 1,464,760 91,735 1,904,188
8 Instalasi Air hujan PVC 3" type D-Ex. WAVIN 31.14 M1 50,548 1,573,883 45,852 1,427,672 50,548 1,573,883 65,712 2,046,048
9 Instalasi air closet dan pembuangan 30.00 M1 140,006 4,200,180 59,306 1,779,178 140,006 4,200,180 182,008 5,460,234
10 Knee, Tee, Elbow dll 1.00 ls 1,655,700 1,655,700 787,500 787,500 1,655,700 1,655,700 2,152,410 2,152,410
11 Instalasi air bersih tempat cuci piring 1.00 ttk 331,140 331,140 173,250 173,250 331,140 331,140 430,482 430,482
12 Instalasi Pembuangan Air AC PVC ¾" type AW-Ex WAVIN 31.14 M1 25,969 808,581 25,533 795,015 25,969 808,581 33,760 1,051,156
13 Bak Kontrol 40 x 40 cm Pas. Bata, Plat Beton 4.00 Bh 556,101 2,224,404 585,336 2,341,346 585,336 2,341,346 722,931 2,891,725
14 Septictank bio BST 14 1.00 Unit 7,394,824 7,394,824 7,439,427 7,439,427 7,394,824 7,394,824 9,613,271 9,613,271
Sub Total X. 27,983,046 - 30,662,423 34,577,089 - 36,377,960
XI. PEKERJAAN INSTALASI LISTRIK : - -
Kabel 4 besar, Supreme, Tranka,
1 Titik Lampu Kabelindo, KMI 27.00 Ttk 196,740 5,311,980 202,179 5,458,841 196,740 5,311,980 255,762 6,905,574
Ex. Hager switch 1 gang 1 way
2 Saklar Single WGL111 7.00 Bh 23,180 162,260 53,231 372,615 53,231 372,615 30,134 210,938
Ex. Hager switch 2 gang 1 way
3 Saklar Double WGL121 8.00 Bh 34,218 273,744 66,308 530,461 66,308 530,461 44,483 355,867
NYM 3 x 2,5 mm ex. Metal + PVC
4 Inst. Stop Kontak + T dus 14.00 Ttk 256,082 3,585,148 205,676 2,879,461 256,082 3,585,148 332,907 4,660,692
5 Stop Kontak Ex. Hager WGS131 14.00 Bh 42,496 594,944 68,250 955,500 68,250 955,500 55,245 773,427

6 Instalasi Lampu Taman Kabelindo, KMI 2x2.5 mm 2.00 Ttk 436,001 872,002 205,676 411,352 436,001 872,002 566,801 1,133,603

Kabelindo, KMI 3x2.5 mm + stop
7 Instalasi Power AC kontak WGS115S 4.00 Ttk 387,434 1,549,736 205,676 822,703 387,434 1,549,736 503,664 2,014,657

Kabelindo, KMI 3x2.5 mm + stop
8 Instalasi power water heater kontak WGL2D1N 1.00 Ttk 333,348 333,348 205,676 205,676 333,348 333,348 433,352 433,352
9 Sparing Kabel Toevoer Pipa GIP 1½" 10.00 M1 30,355 303,550 31,500 315,000 30,355 303,550 39,462 394,615
10 Downlight exclude lampu 24.00 Bh 39,737 953,688 262,500 6,300,000 262,500 6,300,000 51,658 1,239,794
NO URAIAN PEKERJAAN DESKRIPSI SINGKAT KUANTITAS SATUAN PT. TECHON PRATAMA ABADI JAYA PT.EBENHAEZER JAYA MANDIRI CUT OFF CITRUS 6,7,8 Eskalasi 30%
11 Lampu baret 3.00 Bh 331,140 993,420 317,625 952,875 331,140 993,420 430,482 1,291,446
12 Panic button + lampu Emergency Breakglass ex cv. Mms 1.00 Bh 2,360,366 2,360,366 2,100,000 2,100,000 2,360,366 2,360,366 3,068,476 3,068,476
13 Sparing fiber optic + kabel pancing 10.00 m 16,557 165,570 25,533 255,333 25,533 255,333 21,524 215,241
14 Box Skring Ex. Hager VF108TVA (12 group) 2.00 Unit 365,358 730,716 1,312,500 2,625,000 1,312,500 2,625,000 474,965 949,931
15 Kabel Toevoer NYY 4 x 10 mm + pipa PVC 10.00 M1 85,820 858,200 122,884 1,228,845 122,884 1,228,845 111,566 1,115,660
Maksimum 2 Ohm, Kabel BC 6
16 Arde Pentanahan mm + Pipa Gip Ø ½" 1.00 Unit 725,197 725,197 787,500 787,500 787,500 787,500 942,756 942,756
17 Lampu Taman 2.00 Unit 397,368 794,736 404,250 808,500 397,368 794,736 516,578 1,033,157
18 Instalasi telepon ex Hager WGT1RJ 1.00 bh 289,196 289,196 216,692 216,692 289,196 289,196 375,955 375,955
19 Instalasi TV ex Hager WGTV75 1.00 bh 277,054 277,054 249,384 249,384 277,054 277,054 360,170 360,170
Sub Total XI. 21,134,855 27,475,738 29,725,790 - 27,475,312
XII. PEKERJAAN ACCESSORIES SANITAIR : -
1 Monoblock KM/WC Utama ex. Toto tipe CW 862 NJ 1.00 Set 2,450,326 2,450,326 315,000 315,000 2,450,326 2,450,326 3,185,424 3,185,424
ex. Toto tipe CW 421 J / SW 420
2 Monoblock KM/WC JP 2.00 Set 1,454,698 2,909,396 315,000 630,000 1,454,698 2,909,396 1,891,107 3,782,215
3 Shower spray ex Toto TX 403 SMCRB 3.00 unit 286,712 860,136 57,750 173,250 286,712 860,136 372,726 1,118,177
4 Hand Shower KM Utama ex Toto TX 403 SMCRB 1.00 Bh 1,407,400 1,407,400 57,750 57,750 1,407,400 1,407,400 1,829,620 1,829,620
ex Toto TX 471 SESV1BR +
5 Hand Shower KM Anak THX118SRR 2.00 Bh 805,774 1,611,548 57,750 115,500 805,774 1,611,548 1,047,506 2,095,012
6 Wastafel meja ex. Toto tipe LW 662 J 1.00 set 895,568 895,568 199,500 199,500 895,568 895,568 1,164,238 1,164,238
ex Toto
TX131L+A2105QMA+P37909+S81
7 Wastafel 016-2P 2.00 Set 731,047 1,462,094 199,500 399,000 731,047 1,462,094 950,361 1,900,722
8 Kran Wastafel ex Toto TX109 D 3.00 Set 332,575 997,725 84,000 252,000 332,575 997,725 432,348 1,297,043
9 Tempat Sabun ex Toto S 156 N 4.00 Bh 69,374 277,496 52,500 210,000 69,374 277,496 90,186 360,745
10 Floor Drain (di KM/WC) ex. SUNLOT LD 14219 6.00 Bh - - - - - - -
10 Floor Drain (di KM/WC) ex. SUNLOT LD 14219 4.00 Bh 328,932 1,315,728 262,500 1,050,000 328,932 1,315,728 427,612 1,710,446
11 Kloset jongkok ex Toto CE 6 1.00 Bh 300,344 300,344 131,250 131,250 300,344 300,344 390,447 390,447
12 Kran dinding KM ex Toto T23B13 2.00 Bh 124,288 248,576 52,500 105,000 124,288 248,576 161,574 323,149
13 Kran taman ex Toto T26-13 2.00 Bh 166,784 333,568 42,000 84,000 166,784 333,568 216,819 433,638
14 Kaca Cermin diatas wastafel 60 x 80 Beuvel Keliling 3.00 bh 311,824 935,472 525,000 1,575,000 525,000 1,575,000 405,371 1,216,114
15 Meja wastafel finish granit 1.00 unit 1,299,725 1,299,725 2,625,000 2,625,000 2,625,000 2,625,000 1,689,643 1,689,643
16 Roof drain dak beton 8.00 unit 58,501 468,008 260,568 2,084,543 260,568 2,084,543 76,051 608,410
Sub Total XII. 17,773,110 - 10,006,793 - 21,354,448 - 23,105,043
V. PEKERJAAN TANGGA - - -
Pembesian sesuai gambar dan
1 Cor beton trap dan bordes tangga spek K 300 2.09 m3 3,775,124 7,873,965 4,725,000 9,855,169 4,725,000 9,855,169 4,907,661 10,236,154
2 Pasang keramik tangga 6.90 m2 212,470 1,466,043 107,384 740,950 212,470 1,466,043 276,211 1,905,856
3 Expose beton bawah dan pinggir tangga 7.27 m2 27,319 198,664 131,250 954,450 131,250 954,450 35,515 258,263
Cat Tembok Mowilex
4 Cat expose beton tangga Weathercoat 7.27 m2 14,364 104,455 24,685 179,507 24,685 179,507 18,673 135,792
5 Pasang railling tangga list besi Besi hollow finish cat 9.00 m2 827,850 7,450,650 892,500 8,032,500 892,500 8,032,500 1,076,205 9,685,845
6 Tangga service 1.00 bh 2,759,500 2,759,500 4,725,000 4,725,000 4,725,000 4,725,000 3,587,350 3,587,350
19,853,277 - 24,487,575 - 25,212,668 - 25,809,260
XIII. PEKERJAAN PAGAR - - -
1 Galian Tanah Pondasi Pagar - M3 - - - - - - -
2 Pemadatan Tanah - - M2 - - - - - - -
3 Urug Pasir Bawah Pondasi t. 5 cm Dengan mesin stamper - M3 - - - - - - -
4 Urugan Tanah Kembali Pasir urug darat - M3 - - - - - - -
5 Pondasi Batu Kali Padat dengan mesin stamper - M3 - - - - - - -

6 Sloof K-175 - M3 - - - - - - -
7 Pasangan Bata termasuk kolom praktis dan RB 1 PC : 3 Psr 68.16 M2 - - - - - - -
7 Pasangan Bata termasuk kolom praktis dan RB 1 PC : 3 Psr 44.64 M2 229,743 10,255,728 128,309 5,727,701 229,743 10,255,728 298,666 13,332,446
8 Plester Aci 1 PC : 5 Psr/bata press 65.04 M2 52,698 3,427,478 99,330 6,460,421 99,330 6,460,421 68,507 4,455,721
9 Cat dinding 65.04 M2 28,080 1,826,323 35,959 2,338,757 35,959 2,338,757 36,504 2,374,220
Sub Total XIII. 15,509,529 - 14,526,879 - 19,054,905 - 20,162,387
XIV. PEKERJAAN LAIN - LAIN : - - - - - -
1 Opening untuk Kusen alluminium 1 PC : 3 Psr 62.94 M1 27,595 1,736,896 58,858 3,704,641 58,858 3,704,641 35,874 2,257,964
2 Rangka hollow penutup carport + cat besi 15.39 M2 331,140 5,095,715 576,462 8,870,823 576,462 8,870,823 430,482 6,624,429
3 Polycarbonet penutup carport 16.50 M2 275,950 4,553,175 288,231 4,755,809 275,950 4,553,175 358,735 5,919,128
4 Box Surat, KWH PLN, Meteran ATB Pasangan Bata pondasi setempat 1.00 unit 1,641,803 1,641,803 1,050,000 1,050,000 1,641,803 1,641,803 2,134,344 2,134,344
5 Kerangkeng besi tutup pompa atas 1.00 unit 571,546 571,546 543,081 543,081 571,546 571,546 743,010 743,010
Sub Total XIV. 13,599,134 18,924,353 19,341,987 - 17,678,875
GRAND TOTAL 505,087,371 617,250,652 623,090,314 656,581,969
505,000,000 617,200,000 623,000,000 656,500,000

1
630,198,826
Bobot
0.233%
0.800%
0.142%
0.142%
0.042%
0.042%
0.138%
0.263%
0.238%
1.158%
0.115%
0.072%
0.369%
0.096%
4.427%
0.000%
0.150%
5.724%
7.369%
0.000%
7.739%
6.271%
0.000%
8.579%
0.000%
1.890%
0.262%
1.061%
1.082%
1.329%
0.798%
0.000%
0.459%
0.000%
0.707%
1.446%
0.239%
0.384%
0.083%
0.339%
0.083%
0.384%
0.239%
2.015%
0.000%
2.216%
0.892%
0.394%
0.049%
0.720%
0.000%
0.460%
0.528%
1.769%
0.528%
0.275%
0.364%
0.433%
1.587%
0.128%
0.032%
0.027%
0.010%
0.016%
1
630,198,826
Bobot
0.010%
0.000%
0.019%
0.002%
1.470%
0.019%
0.034%
0.182%
0.261%
0.172%
0.226%
0.172%
0.208%
0.193%
0.207%
0.070%
0.213%
0.232%
0.248%
0.019%
0.034%
0.241%
0.072%
0.033%
0.027%
0.027%
0.000%
0.033%
0.032%
0.000%
0.010%
0.016%
0.268%
1.189%
1.456%
0.078%
0.379%
0.795%
0.750%
0.417%
0.257%
0.076%
0.055%
0.232%
0.250%
0.666%
0.263%
0.053%
0.128%
0.372%
1.173%
0.843%
0.059%
0.084%
0.569%
0.152%
0.138%
0.246%
0.053%
0.048%
1.000%
1
630,198,826
Bobot
0.158%
0.375%
0.041%
0.417%
0.195%
0.125%
0.126%
0.046%
0.044%
0.389%
0.462%
0.136%
0.223%
0.256%
0.142%
0.232%
0.158%
0.044%
0.000%
0.209%
0.048%
0.039%
0.053%
0.250%
0.417%
0.331%
1.564%
0.233%
0.151%
0.028%
1.275%
0.750%
1.627%
1.025%
0.371%
0.588%
1.408%
0.722%
0.261%
0.091%
98.872%
No. Uraian Pekerjaan Spesifikasi Ringkas Sat Vol PT. TECHON PRATAMA ABADI JAYA PT.EBENHAEZER JAYA MANDIRI CUT OFF CITRUS 6,7,8 ESKALASI HA
H. Satuan Jumlah H. Satuan Jumlah H. Satuan Jumlah H. Satuan
I. PEKERJAAN PERSIAPAN :
1 Pas. Bouwplank Kayu campur M1 60.00 23,643 1,418,557 26,250 1,575,000 26,250 1,575,000 30,735
2 Pekerjaan anti rayap M2 200.00 12,960 2,592,000 31,500 6,300,000 31,500 6,300,000 16,848
3 Kebersihan Selama Proyek Berjalan Di dalam Kavling Ls 1.00 200,000 200,000 892,500 892,500 892,500 892,500 260,000
4 Air Kerja & Listrik Kerja Selama Kerja Ls 1.00 200,000 200,000 892,500 892,500 892,500 892,500 260,000
5 Keamanan Selama Kerja Ls 1.00 200,000 200,000 262,500 262,500 262,500 262,500 260,000
6 Shop drawing dan As built drawing Ls 1.00 200,000 200,000 262,500 262,500 262,500 262,500 260,000
7 Bedeng pekerja Ls 1.00 947,030 947,030 315,000 315,000 315,000 315,000 1,231,139
8 Mobolisasi dan Tenaga Kerja Ls 1.00 4,200,000 4,200,000 -
Sub Total I. 5,757,587 14,700,000 10,500,000
II. PEKERJAAN PONDASI :
1 Potong tiang pancang 20x20 segi empat panjang 8 meter ttk 9.00 179,775 1,617,975 85,000 764,999 179,775 1,617,975 233,708
2 Galian Tanah - M3 17.98 29,963 538,726 64,103 1,152,563 64,103 1,152,563 38,951
3 Mini pile cap 50 x 50 tebal 40 cm M3 3.10 3,655,736 11,321,815 4,274,229 13,237,287 4,274,229 13,237,287 4,752,457
4 Pemadatan Tanah Dasar Pondasi Dengan Stamper M2 76.50 2,816 215,460 27,346 2,091,979 27,346 2,091,979 3,661
5 Urug Pasir Bawah Pondasi Pasir Urug Darat t = 5 cm M3 3.83 262,471 1,003,953 340,122 1,300,967 340,122 1,300,967 341,213
6 Lantai kerja bawah pondasi M3 3.83 1,283,742 4,910,312 1,752,307 6,702,576 1,752,307 6,702,576 1,668,864
7 Rolag bata 1 PC : 5 Psr M1 10.70 38,533 412,307 48,365 517,509 48,365 517,509 50,093
8 Sloof K-225 M3 7.63 4,332,423 33,047,721 4,456,806 33,996,516 4,332,423 33,047,721 5,632,150
9 Urugan Tanah Kembali Padat dgn. Stamper Mesin M3 7.26 33,978 246,507 61,378 445,298 61,378 445,298 44,171
Sub Total II. 53,314,776 - 60,209,694 60,113,874
III. PEKERJAAN KONSTRUKSI BETON : -
1 Kolom Struktur ready mix K-225 M3 7.45 5,831,026 43,449,830 5,315,238 39,606,444 5,831,026 43,449,830 7,580,333
2 Balok ready mix K-225 M3 5.57 6,101,413 33,984,869 5,339,103 29,720,118 6,101,413 33,963,515 7,931,837
3 Dak beton ready mix K-225 M3 12.77 5,228,194 66,785,869 4,478,100 57,204,034 5,228,194 66,785,869 6,796,653
Sub Total III. 144,220,568 - 126,530,596 144,199,214
IV. PEKERJAAN DINDING : -
1 Pas. Bata Bata Press ex Lokal M2 459.28 88,563 40,675,215 128,309 58,929,629 128,309 58,929,629 115,132
2 Plester & Acian Dinding 1 PC : 5 Psr & 1 PC : 3 Psr M2 826.22 57,220 47,276,451 99,330 82,068,647 99,330 82,068,647 74,386
3 Keramik dinding KM dan R. service Kerami 25 x 50 platinum seires M2 65.20 165,293 10,776,897 235,466 15,352,078 235,466 15,352,078 214,881
4 Keramik dinding KM Pembantu Keramik 20x25 Asia Tile M2 8.11 126,808 1,028,571 235,466 1,909,922 235,466 1,909,922 164,850
5 Tali air dinding dan ban2 an Tampak depan M2 30.91 139,529 4,312,144 36,750 1,135,759 139,529 4,312,144 181,388
6 Hollow singkronet + cat Tampak depan M2 4.99 838,950 4,184,263 735,000 3,665,813 838,950 4,184,263 1,090,635
7 Batu alam andesit Tampak depan M2 19.03 310,484 5,907,734 472,500 8,990,494 472,500 8,990,494 403,629
Sub Total IV. 114,161,276 - 172,052,341 175,747,177
V. PEKERJAAN ATAP : -
1 Kuda - Kuda & Gording Non Exposed Baja ringan M2 78.08 126,360 9,865,936 118,938 9,286,429 126,360 9,865,936 164,268
2 Pasang Genteng M2 78.08 147,834 11,542,583 155,226 12,119,712 155,226 12,119,712 192,184
Pasang genteng nok (incl. nok ujung &
3 trihek) M' 28.05 111,710 3,133,466 152,484 4,277,180 152,484 4,277,180 145,223
4 Flashing M1 - - - - -
5 Listplank GRC Board M1 32.50 69,897 2,271,653 99,736 3,241,418 99,736 3,241,418 90,866
6 Lapisan Aluminium Foil M3 78.08 15,533 1,212,786 - - - - -
Waterproofing Coating KM, canopy dan dak
7 beton M2 27.85 32,400 902,340 86,920 2,420,727 86,920 2,420,727 42,120
Sub Total V. 28,928,763 - 31,345,467 31,924,974 -
VI. PEKERJAAN PLAFOND : - -
1 Plafond Gypsum 9 mm + Rangka hollow PT. Winsen Kencana / PT. Kaca Lia M2 125.57 81,000 10,170,957 107,384 13,483,926 107,384 13,483,926 105,300
Plafond gypsum water base 9 mm kamar
2 mandi PT. Winsen Kencana / PT. Kaca Lia M2 15.44 96,120 1,483,853 127,518 1,968,567 127,518 1,968,567 124,956
Plafond luar prima board 3,2 mm rangka C
3 Jaya Frame PT. Winsen Kencana / PT. Kaca Lia M2 33.79 96,120 3,247,895 127,518 4,308,850 127,518 4,308,850 124,956
4 Ekspose beton KM Tamu M2 6.75 29,663 200,225 138,009 931,563 138,009 931,563 38,562
5 Shadow line plafond PT. Winsen Kencana / PT. Kaca Lia M1 136.50 16,200 2,211,300 24,161 3,298,031 24,161 3,298,031 21,060
6 Main Hole + Tutup Bh 2.00 179,775 359,550 262,500 525,000 262,500 525,000 233,708
Sub Total VI. 17,673,780 - 24,515,937 24,515,937 -
VII. PEKERJAAN LANTAI : - -
1 Pemadatan Tanah Lantai Dasar Dengan Stemper Machine M2 117.37 2,816 330,521 27,346 3,209,683 27,346 3,209,683 3,661
2 Urugan Pasir t = 5 cm Pasir Urug Darat M3 5.87 262,472 1,540,350 340,122 1,996,049 340,122 1,996,049 341,214
3 Lantai kerja 7 cm + wiremesh M6 1 PC : 3 Psr : 5 Krl M2 117.37 97,556 11,450,392 143,515 16,844,702 143,515 16,844,702 126,823
4 Finishing lantai - - - -
Homogenius Tile 60 x 60 Essenza Homogenius Tile Ivory Polished 60x60 M2 107.81 177,461 19,132,070 112,844 12,165,697 177,461 19,132,070 230,699
Platinum 30x30 Cargo Dark Grey/Cargo Grey ex Asia Tile in Teras dan Kamar Pembantu M2 27.50 128,997 3,547,418 251,129 6,906,037 251,129 6,906,037 167,696
Platinum 40x40 Transit Grey ex Asia Tile in KM Utama, Anak, Tamu M2 14.43 137,506 1,984,212 251,129 3,623,786 251,129 3,623,786 178,758
Platinum series 20x20 ex Asia Tile in KM pembantu M2 1.75 190,523 333,415 182,861 320,008 190,523 333,415 247,680
Platinum Oscar Black 30x30 ex Asia Tile in Carport M2 27.50 122,075 3,357,063 274,955 7,561,256 274,955 7,561,256 158,698
5 Plint Keramik Lantai - - - -
Homogenius Tile 10 x 60 Essenza Homogenius Tile Ivory Polished 10x60 M1 136.50 35,563 4,854,350 22,841 3,117,740 35,563 4,854,350 46,232
6 Railling balkon Besi hollow finish cat M1 5.00 539,325 2,696,625 739,200 3,696,000 739,200 3,696,000 701,123
Sub Total VII. 49,226,414 59,440,957 68,157,348 -
VIII. PEKERJAAN KUSEN, PINTU & JENDELA -
Alumunium powder coating kaca 5 mm ex. Pt.
1 Kusen pintu jendela dan daun jendela PJ Winsen Kencana Perkasa unit 1.00 6,220,021 6,220,021 8,086,028 8,086,028 8,086,028 8,086,028 8,086,028
2 Kusen pintu jendela dan daun jendela PS Winsen Kencana Perkasa unit 1.00 8,244,642 8,244,642 10,718,035 10,718,035 10,718,035 10,718,035 10,718,035
3 Kusen jendela dan daun jendela J1 Winsen Kencana Perkasa unit 2.00 892,982 1,785,964 1,160,876 2,321,753 1,160,876 2,321,753 1,160,876
4 Kusen jendela dan daun jendela J2 Winsen Kencana Perkasa unit 1.00 2,313,066 2,313,066 3,006,986 3,006,986 3,006,986 3,006,986 3,006,986
5 Kusen jendela dan daun jendela J2' Winsen Kencana Perkasa unit 1.00 2,313,066 2,313,066 3,006,986 3,006,986 3,006,986 3,006,986 3,006,986
8 Kusen jendela dan daun jendela J5 Winsen Kencana Perkasa unit - - - - - -
9 Kusen jendela dan daun jendela J6 Winsen Kencana Perkasa unit - - - - - -
10 Kusen bouvenligh dan daun jendela BV1 Winsen Kencana Perkasa unit 4.00 621,756 2,487,024 808,283 3,233,131 808,283 3,233,131 808,283
11 Kusen bouvenligh dan daun jendela BV2 Winsen Kencana Perkasa unit - - - - - - -
12 Kusen pintu jendela dan daun jendela P7 Winsen Kencana Perkasa unit - - - - - - -
13 Lock case dan cylinder pintu alumunium ex. Onasis BD/ONS 8811-40 SS ; CY/ONS 60 mm D unit 1.00 183,850 183,850 239,005 239,005 239,005 239,005 239,005
14 Handle pintu alumunium ex. Onasis LHD/ONS 203 Alu unit 1.00 155,805 155,805 202,547 202,547 202,547 202,547 202,547
15 Engsel pintu alumunium ex. Onasis HI/ONS 432 SUS 304 Set 1.50 55,311 82,967 71,904 107,856 71,904 107,856 71,904
16 Door stopper ex. Onasis DS/ONS 01 SS bh 1.00 93,483 93,483 121,528 121,528 121,528 121,528 121,528
17 Engsel jendela alumunium BV ex. Onasis FS/ONS Case HG 10" Set 4.00 59,050 236,200 76,765 307,060 76,765 307,060 76,765
18 Engsel jendela alumunium ex. Onasis FS/ONS Case HG 16" Set 11.00 111,401 1,225,411 144,821 1,593,034 144,821 1,593,034 144,821
19 Rambuncis ex. Onasis RB/ONS 510 B Bh 15.00 14,178 212,670 18,431 276,471 18,431 276,471 18,431
20 Kusen pintu P1 Kusen kayu damar / setara ex. Mitra Interindo unit 1.00 1,060,073 1,060,073 1,378,095 1,378,095 1,378,095 1,378,095 1,378,095
21 Daun pintu P1 Daun pintu engineering wood ex. Mitra Interindo unit 2.00 1,516,702 3,033,404 1,971,713 3,943,425 1,971,713 3,943,425 1,971,713
Kusen pintu PVC dan daun pintu PVC lengkap
28 P5 unit 1.00 407,490 407,490 529,737 529,737 529,737 529,737 529,737
29 Kusen pintu dan daun pintu PS1 Daun pintu engineering wood ex. Mitra Interindo unit - - - - - - -
30 Daun pintu PS1 Daun pintu engineering wood ex. Mitra Interindo unit - - - - - - -
Cat duco daun pintu kayu dan kusen pintu
31 kayu Warna sesuai approval unit 12.00 1,402,095 16,825,140 1,822,724 21,872,682 1,822,724 21,872,682 1,822,724
32 Handle pintu engineering P1 ex. Onassis PH/ONS 418*300 unit 2.00 420,674 841,348 546,876 1,093,752 546,876 1,093,752 546,876
33 Handle pintu engineering P2 ex. Onassis LHD ONS 714 Tube SS unit 4.00 190,082 760,328 247,107 988,426 247,107 988,426 247,107
34 Handle pintu engineering P3 ex. Onassis LHD ONS 203 unit 4.00 155,805 623,220 202,547 810,186 202,547 810,186 202,547
35 Handle pintu engineering P4 ex. Onassis LHD ONS 203 unit 2.00 155,805 311,610 202,547 405,093 202,547 405,093 202,547
36 Handle pintu engineering PS ex. Onassis LHD ONS 203 unit - - - - - - -
37 Lock case and cylinder pintu engineering PJ ex. Onasis BD/ONS 8816-50 SS ; CY/ONS 60 mm D unit 1.00 190,082 190,082 247,107 247,107 247,107 247,107 247,107
38 Lock case and cylinder pintu engineering ex. Onasis BD/ONS 8811-40 SS ; CY/ONS 60 mm D unit 10.00 183,850 1,838,500 239,005 2,390,050 239,005 2,390,050 239,005
39 Engsel pintu engineering ex. Onasis HI/ONS 432 SUS 304 set 18.00 55,311 995,598 71,904 1,294,277 71,904 1,294,277 71,904
40 Door stopper ex. Onasis DS/ONS 01 SS bh 1.00 93,483 93,483 121,528 121,528 121,528 121,528 121,528
41 Kusen dan daun pintu besi PB Finish cat besi unit 1.00 1,558,050 1,558,050 2,025,465 2,025,465 2,025,465 2,025,465 2,025,465
42 Kusen dan daun pintu besi PB pagar Finish cat besi unit - - - - -
Pekerjaan Kusen, Pintu, Jendela dan
43 Penggantung - -
Sub Total VIII. 81,344,248 105,747,522 105,747,522 -
IX. PEKERJAAN PENGECATAN : -
1 Cat Dinding Dalam Cat Tembok Cendana ex. Mowilex M2 590.55 14,364 8,482,714 25,932 15,314,173 25,932 15,314,173 18,673
2 Cat Dinding Luar Cat Tembok Mowilex Weathercoat M2 235.67 28,080 6,617,579 35,959 8,474,354 35,959 8,474,354 36,504
3 Cat Listplank Cat Tembok Mowilex Weathercoat M1 32.50 20,192 656,240 14,483 470,711 20,192 656,240 26,250
4 Cat Plafond + List Cat Tembok Cendana ex. Mowilex M2 181.54 14,364 2,607,711 24,685 4,481,368 24,685 4,481,368 18,673
Sub Total IX. 18,364,243 - 28,740,606 28,926,135 -
X. PEKERJAAN INSTALASI AIR : - -
1 Ground water tank Kapasitas 1 m3 unit 1.00 4,800,801 4,800,801 5,011,952 5,011,952 4,800,801 4,800,801 6,241,041
2 Stainless Water Torn + instalasi + tower Kapasitas 500 liter unit 1.00 1,172,732 1,172,732 4,725,000 4,725,000 4,725,000 4,725,000 1,524,552
3 Pompa DUB 125 watt unit 1.00 459,625 459,625 2,625,000 2,625,000 2,625,000 2,625,000 597,513
4 Instalasi Air Bersih PVC ¾" type AW-Ex WESPEX M1 85.00 28,197 2,396,745 25,533 2,170,331 28,197 2,396,745 36,656
5 Instalasi Air Bersih PVC ½" type AW-Ex WESPEX M1 40.00 23,052 922,080 23,156 926,255 23,052 922,080 29,968
6 Instalasi air panas PVC ¾" type AW-Ex WESPEX M1 10.00 37,666 376,660 25,533 255,333 37,666 376,660 48,966
7 Instalasi Air Kotor PVC 4" type D-Ex. WAVIN M1 57.50 76,620 4,405,650 59,306 3,410,091 76,620 4,405,650 99,606
8 Instalasi Air hujan PVC 3" type D-Ex. WAVIN M1 72.00 54,885 3,951,720 45,852 3,301,357 54,885 3,951,720 71,351
9 Instalasi air closet dan pembuangan PVC 4" type D-Ex. WAVIN M1 29.00 152,018 4,408,522 59,306 1,719,872 152,018 4,408,522 197,623
10 Instalasi air kotor ke saluran kota PVC 6" type D-Ex. WAVIN M1 14.00 152,018 2,128,252 100,774 1,410,837 152,018 2,128,252 197,623
11 Knee, Tee, Elbow dll ls 1.00 1,797,750 1,797,750 787,500 787,500 1,797,750 1,797,750 2,337,075
12 Instalasi air bersih tempat cuci piring ttk 1.00 359,550 173,250 173,250 359,550 359,550 467,415
13 Instalasi Pembuangan Air AC PVC ¾" type AW-Ex WESPEX M1 63.00 28,197 1,776,411 25,533 1,608,598 28,197 1,776,411 36,656
14 Bak Kontrol 40 x 40 cm Pas. Bata, Plat Beton Bh 4.00 603,811 2,415,244 585,336 2,341,346 603,811 2,415,244 784,954
15 Septictank bio BST 14 + rumah septictank Unit 1.00 8,029,259 8,029,259 7,439,427 7,439,427 8,029,259 8,029,259 10,438,037
Sub Total X. 39,041,451 - 37,906,150 45,118,644 -
XI. PEKERJAAN INSTALASI LISTRIK : - - - -
1 Titik Lampu Kabel 4 besar, Supreme, Tranka, Kabelindo, KMI Ttk 32.00 213,619 6,835,808 202,179 6,469,737 213,619 6,835,808 277,705
2 Saklar Single Ex. Hager switch 1 gang 1 way WGL111 Bh 7.00 25,169 176,183 53,231 372,615 53,231 372,615 32,720
3 Saklar Double Ex. Hager switch 2 gang 1 way WGL121 Bh 9.00 37,154 334,386 66,308 596,769 66,308 596,769 48,300
4 Inst. Stop Kontak NYM 3 x 2,5 mm ex. Metal + PVC + T dus Ttk 15.00 278,052 4,170,780 205,676 3,085,137 278,052 4,170,780 361,468
5 Stop Kontak Ex. Hager WGS131 Bh 15.00 46,142 692,130 68,250 1,023,750 68,250 1,023,750 59,985
Kabel 4 besar, Supreme, Tranka, Kabelindo, KMI
6 Instalasi Lampu Taman 2x2.5 mm Ttk 3.00 473,408 1,420,224 205,676 617,027 473,408 1,420,224 615,430

7 Instalasi Power AC 3x2.5 mm + stop kontak WGS115S Ttk 4.00 420,674 1,682,696 205,676 822,703 420,674 1,682,696 546,876

8 Instalasi power water heater 3x2.5 mm + stop kontak WGL2D1N Ttk 1.00 361,947 361,947 205,676 205,676 361,947 361,947 470,531
9 Sparing Kabel Toevoer Pipa GIP 1½" M1 10.00 32,959 329,590 31,500 315,000 32,959 329,590 42,847
10 Downlight exclude lampu Bh 28.00 43,146 1,208,088 262,500 7,350,000 262,500 7,350,000 56,090
11 Lampu baret Bh 4.00 359,550 1,438,200 317,625 1,270,500 359,550 1,438,200 467,415
Alarm panel include panic button, mini

sirene lamp, panel with dialer + pipe
12 Panic button instalation eks PT. MMS Bh 1.00 2,562,872 2,562,872 2,100,000 2,100,000 2,562,872 2,562,872 3,331,734
13 Sparing fiber optic + kabel pancing m 10.00 17,978 179,780 25,533 255,333 25,533 255,333 23,371
14 Box Skring Ex. Hager VF108TVA (12 group) Unit 2.00 396,704 793,408 1,312,500 2,625,000 1,312,500 2,625,000 515,715
15 Kabel Toevoer NYY 4 x 10 mm + pipa PVC M1 10.00 93,183 931,830 122,884 1,228,845 122,884 1,228,845 121,138
Maksimum 2 Ohm, Kabel BC 6 mm + Pipa Gip Ø
16 Arde Pentanahan ½" Unit 1.00 787,415 787,415 787,500 787,500 787,415 787,415 1,023,640
17 Lampu Taman Unit 2.00 431,460 862,920 404,250 808,500 431,460 862,920 560,898
18 Instalasi telepon ex Hager WGT1RJ bh 1.00 314,007 314,007 216,692 216,692 314,007 314,007 408,209
19 Instalasi TV ex Hager WGTV75 bh 1.00 300,824 300,824 249,384 249,384 300,824 300,824 391,071
Sub Total XI. 25,383,088 - 30,400,168 34,519,595 -
XII. PEKERJAAN ACCESSORIES SANITAIR : - - - -
1 Monoblock KM/WC Utama ex. Toto tipe CW 862 NJ Set 1.00 2,660,550 2,660,550 315,000 315,000 2,660,550 2,660,550 3,458,715
2 Monoblock KM/WC ex. Toto tipe CW 421 J / SW 420 JP Set 2.00 1,579,503 3,159,006 315,000 630,000 1,579,503 3,159,006 2,053,354
3 Shower spray ex Toto TX 403 SMCRB unit 3.00 311,310 933,930 57,750 173,250 311,310 933,930 404,703
4 Hand Shower KM Utama ex Toto TX 471 SESV1BR + THX118SRR Bh 1.00 1,528,147 1,528,147 57,750 57,750 1,528,147 1,528,147 1,986,591
5 Hand Shower KM Anak ex Toto TX131L+A2105QMA+P37909+S81016-2P Bh 2.00 874,905 1,749,810 57,750 115,500 874,905 1,749,810 1,137,377
6 Wastafel meja ex. Toto tipe LW 662 J set 1.00 972,403 972,403 199,500 199,500 972,403 972,403 1,264,124
7 Wastafel ex Toto tipe LW 236 CJ Set 2.00 793,767 1,587,534 199,500 399,000 793,767 1,587,534 1,031,897
8 Kran Wastafel ex Toto TX109 D Set 3.00 361,108 1,083,324 84,000 252,000 361,108 1,083,324 469,440
9 Tempat Sabun ex Toto S 156 N Bh 4.00 75,326 301,304 52,500 210,000 75,326 301,304 97,924
10 Floor Drain (di KM/WC) ex Sunlot Bh 4.00 357,153 1,428,612 262,500 1,050,000 357,153 1,428,612 464,299
11 Kloset jongkok ex Toto CE 6 Bh 1.00 326,112 326,112 131,250 131,250 326,112 326,112 423,946
12 Kran dinding KM ex Toto T23B13 Bh 1.00 134,951 134,951 52,500 52,500 134,951 134,951 175,436
13 Kran taman ex Toto T26-13 Bh 2.00 181,093 362,186 42,000 84,000 181,093 362,186 235,421
14 Kaca Cermin diatas wastafel 60 x 80 Beuvel Keliling bh 3.00 338,576 1,015,728 525,000 1,575,000 525,000 1,575,000 440,149
15 Meja wastafel finish granit unit 1.00 1,411,234 1,411,234 2,625,000 2,625,000 2,625,000 2,625,000 1,834,604
16 Roof drain dak beton unit 10.00 63,521 635,210 260,568 2,605,679 260,568 2,605,679 82,577
Sub Total XII. 19,290,041 - 10,475,429 23,033,548 -
V. PEKERJAAN TANGGA - - - -
1 Cor beton trap dan bordes tangga Pembesian sesuai gambar dan spek K 300 m3 2.09 4,099,009 8,549,508 4,725,000 9,855,169 4,725,000 9,855,169 5,328,712
2 Pasang keramik tangga m2 6.90 230,699 1,591,823 107,384 740,950 230,699 1,591,823 299,909
3 Expose beton bawah dan pinggir tangga m2 7.27 29,663 215,709 131,250 954,450 131,250 954,450 38,562
4 Cat expose beton tangga m2 7.27 17,215 125,187 24,685 179,507 24,685 179,507 22,380
5 Pasang railling tangga list besi Besi hollow finish cat m2 9.00 898,875 8,089,875 892,500 8,032,500 898,875 8,089,875 1,168,538
6 Tangga service bh 1.00 2,996,250 2,996,250 4,725,000 4,725,000 4,725,000 4,725,000 3,895,125
21,568,353 - 24,487,575 25,395,823 -
XIII. PEKERJAAN PAGAR - -
1 Galian Tanah Pondasi Pagar M3 - - - -
2 Pemadatan Tanah Dengan mesin stamper M2 - - - -
3 Urug Pasir Bawah Pondasi t. 5 cm Pasir urug darat M3 - - - -
4 Urugan Tanah Kembali Padat dengan mesin stamper M3 - - - -
5 Pondasi Batu Kali 1 PC : 5 Psr M3 - - - -
6 Sloof K-175 M3 - - - -
Pasangan Bata termasuk kolom praktis dan
7 RB 1 PC : 5 Psr/bata press M2 71.19 249,454 17,757,383 128,309 9,133,656 249,454 17,757,383 324,290
8 Plester Aci 1 PC : 3 Psr M2 113.21 57,220 6,477,876 99,330 11,245,145 99,330 11,245,145 74,386
9 Cat dinding Berger ex. Pt. Rekanda Sejahtera M2 113.21 33,654 3,809,969 35,959 4,070,890 35,959 4,070,890 43,750
Sub Total XIII. 28,045,229 - 24,449,691 - -
XIV. PEKERJAAN LAIN - LAIN : - - -
1 Opening untuk Kusen alluminium 1 PC : 3 Psr M1 105.00 29,963 3,146,115 58,858 6,180,052 58,858 6,180,052 38,952
2 Rangka hollow penutup carport + cat besi M2 33.00 359,550 11,865,150 576,462 19,023,235 576,462 19,023,235 467,415
3 Polycarbonet penutup carport M2 31.90 299,625 9,558,038 288,231 9,194,564 299,625 9,558,038 389,513
4 Box Surat, KWH PLN, Meteran ATB Pasangan Bata pondasi setempat unit 1.00 1,782,661 1,782,661 1,050,000 1,050,000 1,782,661 1,782,661 2,317,459
5 Ruang pompa Pasangan bata ls 1.00 320,957 320,957 543,081 543,081 543,081 543,081 417,244
6 Kerangkeng besi tutup pompa atas Dudukan pasangan bata ls 1.00 299,625 299,625 1,050,000 1,050,000 1,050,000 1,050,000 389,513
Sub Total XIV. 26,972,546 37,040,931 71,210,484
TOTAL 673,292,361 788,043,064 849,110,274
673,200,000 788,000,000 849,100,000

1
817,667,938
ESKALASI HARGA 30% Bobot

Jumlah
1,844,124 0.193%
3,369,600 0.770%
260,000 0.109%
260,000 0.109%
260,000 0.032%
260,000 0.032%
1,231,139 0.039%
-
7,484,863
2,103,368 0.198%
700,344 0.141%
14,718,360 1.619%
280,098 0.256%
1,305,139 0.159%
6,383,406 0.820%
535,999 0.063%
42,962,037 4.042%
320,459 0.054%
69,309,209
56,484,779 5.314%
44,152,570 4.154%
86,821,630 8.168%
187,458,979
52,877,779 7.207%
61,459,387 10.037%
14,009,966 1.878%
1,337,143 0.234%
5,605,787 0.527%
5,439,542 0.512%
7,680,055 1.100%
148,409,658
12,825,717 1.207%
15,005,358 1.482%
4,073,505 0.523%
- 0.000%
2,953,148 0.396%
- 0.000%
1,173,042 0.296%
36,030,770
13,222,245 1.649%
1,929,008 0.241%
4,222,263 0.527%
260,293 0.114%
2,874,690 0.403%
467,415 0.064%
22,975,914
429,677 0.393%
2,002,455 0.244%
14,885,509 2.060%
- 0.000%
24,871,692 2.340%
4,611,643 0.845%
2,579,475 0.443%
433,440 0.041%
4,364,181 0.925%
- 0.000%
6,310,654 0.594%
3,505,613 0.452%
63,994,338
8,086,028 0.989%
10,718,035 1.311%
2,321,753 0.284%
3,006,986 0.368%
3,006,986 0.368%
2,821,574 0.345%
2,888,240 0.353%
-
1
817,667,938

Jumlah
3,233,131 0.395%
239,005 0.029%
202,547 0.025%
107,856 0.013%
121,528 0.015%
307,060 0.038%
1,593,034 0.195%
276,471 0.034%
1,378,095 0.169%
3,943,425 0.482%
6,821,142 0.834%
6,821,142 0.834%
5,200,770 0.636%
6,288,292 0.769%
1,455,997 0.178%
3,130,122 0.383%
529,737 0.065%
21,872,682 2.675%
1,093,752 0.134%
988,426 0.121%
810,186 0.099%
405,093 0.050%
- 0.000%
247,107 0.030%
2,390,050 0.292%
1,294,277 0.158%
121,528 0.015%
2,025,465 0.248%
-
105,747,522
11,027,528 1.873%
8,602,852 1.036%
853,112 0.080%
3,390,024 0.548%
23,873,516
6,241,041 0.587%
1,524,552 0.578%
597,513 0.321%
3,115,769 0.293%
1,198,704 0.113%
489,658 0.046%
5,727,345 0.539%
5,137,236 0.483%
5,731,079 0.539%
2,766,728 0.260%
2,337,075 0.220%
467,415 0.044%
2,309,334 0.217%
3,139,817 0.295%
10,438,037 0.982%
51,221,301
-
8,886,550 0.836%
229,038 0.046%
434,702 0.073%
5,422,014 0.510%
899,769 0.125%
1,846,291 0.174%
2,187,505 0.206%
470,531 0.044%
428,467 0.040%
1,570,514 0.899%
1,869,660 0.176%
3,331,734 0.313%
1
817,667,938

Jumlah
233,714 0.031%
1,031,430 0.321%
1,211,379 0.150%
1,023,640 0.096%
1,121,796 0.106%
408,209 0.038%
391,071 0.037%
32,998,014
-
3,458,715 0.325%
4,106,708 0.386%
1,214,109 0.114%
1,986,591 0.187%
2,274,753 0.214%
1,264,124 0.119%
2,063,794 0.194%
1,408,321 0.132%
391,695 0.037%
1,857,196 0.175%
423,946 0.040%
175,436 0.017%
470,842 0.044%
1,320,446 0.193%
1,834,604 0.321%
825,773 0.319%
25,077,053
-
11,114,360 1.205%
2,069,370 0.195%
280,422 0.117%
162,744 0.022%
10,516,838 0.989%
3,895,125 0.578%
28,038,859
23,084,598 2.172%
8,421,239 1.375%
4,952,960 0.498%
36,458,797 0.000%
- 0.000%
4,089,950 0.756%
15,424,695 2.327%
12,425,449 1.169%
2,317,459 0.218%
417,244 0.066%
389,513 0.128%
35,064,309
874,143,104 103.845%
874,100,000

BQ TECHON Rev 2

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BQ TECHON Rev 2

Diunggah oleh

Hak Cipta:

Format Tersedia

NO URAIAN PEKERJAAN DESKRIPSI SINGKAT KUANTITAS SATUAN PT. TECHON PRATAMA ABADI JAYA PT.

3 Keramik dinding KM dan R. service Kerami 25 x 50 platinum seires 60.18 M2 - - - - - - -

Alumunium powder coating kaca 5

Alumunium powder coating kaca 5

Alumunium powder coating kaca 5

Alumunium powder coating kaca 5

Alumunium powder coating kaca 5

Alumunium powder coating kaca 5

ex. Onasis BD/ONS 5000 SS ;

42 Pekerjaan Kusen, Pintu, Jendela dan Penggantung - - - - -

1 Cat Dinding Dalam Cat Tembok Cendana ex. Mowilex 286.47 M2 - - - - -

Kabel 4 besar, Supreme, Tranka,

Kabel 4 besar, Supreme, Tranka,

Kabel 4 besar, Supreme, Tranka,

5 Pondasi Batu Kali Padat dengan mesin stamper - M3 - - - - - - -

7 Pasangan Bata termasuk kolom praktis dan RB 1 PC : 3 Psr 68.16 M2 - - - - - - -

GRAND TOTAL 505,087,371 617,250,652 623,090,314 656,581,969

505,000,000 617,200,000 623,000,000 656,500,000

Kabel 4 besar, Supreme, Tranka, Kabelindo, KMI

Kabel 4 besar, Supreme, Tranka, Kabelindo, KMI

Alarm panel include panic button, mini

TOTAL 673,292,361 788,043,064 849,110,274

673,200,000 788,000,000 849,100,000

ESKALASI HARGA 30% Bobot

ESKALASI HARGA 30% Bobot

ESKALASI HARGA 30% Bobot

Anda mungkin juga menyukai